Scribd
Upload
243 views

ESTIMATE

This document provides a bill of quantities for a 1-storey commercial building project in El Nido, Palawan. It includes 4 items: general requirements, site clearing and layout, structural excavation, and concrete works. The general requirements section lists materials like wood, nails and labor costs. Site clearing and layout calculates the area and lists materials like wood and labor to clear and layout the building site. Structural excavation calculates the excavation volume and lists labor costs. Concrete works provides dimensions and volumes for building elements like columns, beams and a septic tank. The total estimated cost for all work is then provided.

Uploaded by

Hassan Alaska
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
243 views

ESTIMATE

This document provides a bill of quantities for a 1-storey commercial building project in El Nido, Palawan. It includes 4 items: general requirements, site clearing and layout, structural excavation, and concrete works. The general requirements section lists materials like wood, nails and labor costs. Site clearing and layout calculates the area and lists materials like wood and labor to clear and layout the building site. Structural excavation calculates the excavation volume and lists labor costs. Concrete works provides dimensions and volumes for building elements like columns, beams and a septic tank. The total estimated cost for all work is then provided.

Uploaded by

Hassan Alaska
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 5

NAME OF PROJECT: 1-STOREY COMMERCIAL BUILDING AS BUILT PLAN

LOCATION: BRGY. CORONG-CORONG, EL NIDO, PALAWAN

DETAILED ESTIMATE, BILL OF QUANTITIES

No. of Crew/ RATE PER DAY/


ITEM NO ITEM DESCRIPTION QTY UNIT TOTAL
Labor UNIT COST

I GENERAL REQUIRMENTS 1.00 lot


A. Materials
4''x8'' Project Billbord (Tarpaulin) 1.00 unit 900.00 900.00
2" x 2" x 10' Coco Lumber 2.00 pcs 6.66 bd.ft 55.00 366.30
2" x 3" x 10' Coco Lumber 2.00 pcs 10.00 bd.ft 55.00 550.00
3" C.W.N 1.00 kg 150.00 150.00
Sub-Total 1,966.30
B. Labor
Foreman 1.00 day/s 1.00 800.00 800.00
Skilled 1.00 day/s 1.00 600.00 600.00
Unskilled 1.00 day/s 1.00 400.00 400.00
Sub-Total 1,800.00

DIRECT COST(Materials + Labor) 3,766.30


OCM of DC -
CONTRACTORS PROFIT 10.00% of DC 376.63
VAT 5.00% of (DC+OCM+ CP) 207.15
TOTAL FOR GENERAL REQUERMENTS 1.00 day/s 4,350.08

II SITE CLEARING & LAYOUT 692.16 sq.m


Quantity Take off
Length 33.60 m
Wide 20.60 m
Total Perimeter 108.40 m
Total area 692.16 sq.m
A. Materials
2" x 2" x 10' Coco Lumber 25.00 pcs 83.25 bd.ft 55.00 4,578.75
# 80Nilon 10.00 clip 35.00 350.00
level Hose 40.00 m 30.00 1,200.00
3" C.W.N 2.00 kg 150.00 300.00
Sub-Total 6,428.75
B. Labor
Foreman 2.00 day/s 1.00 800.00 1,600.00
Skilled 2.00 day/s 1.00 600.00 1,200.00
Unskilled 2.00 day/s 1.00 400.00 800.00
Sub-Total 3,600.00

DIRECT COST(Materials + Labor) 10,028.75


OCM 10.00% of DC 1,002.88
CONTRACTORS PROFIT 10.00% of DC 1,002.88
VAT 5.00% of (DC+OCM+ CP) 601.73
TOTAL FOR SITE CLEARING & LAYOUT 2.00 day/s 12,636.23

III STRUCTURAL EXCAVATION 43.16 cu.m


Quantity Take off
F1 (See Attached Plan) FTB1(See Attached Plan)
Length 1.00 m Total Length 108.40 m
Wide 1.00 m Wide 0.20 m
Approx. Depth 1.50 m Approx. Depth 0.30 m
Quantity 16.00 pcs Volume 6.50 cu.m
Volume 24.00 cu.m

WF-1 (See Attached Plan) Septic Tank (See Attached Plan)


Length 5.50 m Length 3.00 m
Wide 0.30 m Wide 2.00 m
Approx. Depth 0.40 m Approx. Depth 2.00 m
Volume 0.66 cu.m Volume 12.00 cu.m

TOTAL VOLUME 43.16 cu.m


A. Labor
Foreman 12.00 day/s 1.00 800.00 9,600.00
Skilled 12.00 day/s 2.00 600.00 14,400.00
Unskilled 12.00 day/s 8.00 400.00 38,400.00
Sub-Total 62,400.00

DIRECT COST(Materials + Labor) 62,400.00


OCM 10.00% of DC 6,240.00
CONTRACTORS PROFIT 10.00% of DC 6,240.00
VAT 5.00% of (DC+OCM+ CP) 3,744.00
TOTAL FOR STRUCTURAL EXCAVATION 12.00 day/s 78,624.00

IV CONCRETE WORKS 18.63 cu.m


Columns & Footings, Footing Tie Beam, Wall Footing, Floor Slabs, Roof Beam
and Septic Tank
F1 (See Attached Plan) C1 (See Attached Plan)
Length 1.00 m Side X 0.25 m
Wide 1.00 m Side Y 0.30 m
Thickness 0.30 m Height 4.40 m
Quantity 16.00 pcs Quantity 16.00 pcs
Volume 4.80 cu.m Volume 5.28 cu.m

WF1 (See Attached Plan) FTB (See Attached Plan)


Total Length 5.50 m Total Length 108.40 m
Wide 0.30 m Wide 0.20 m
Thickness 0.15 m Thickness 0.30 m
Volume 0.25 cu.m Volume 6.50 cu.m

Beam - 1 (See Attached Plan)


Septic tank Concrete works Total Length m
Total Area 12.00 sq.m Wide 0.25 m
Thickness 0.15 m Height 0.35 m
Total Volume 1.80 cu.m Volume cu.m

TOTAL VOLUME 18.63 cu.m

Conc. Mix "A" = 1:2:4


(9 bags cement : 0.5 cu.m. fine : 1.0 cu.m. course)

A. Materials
Portland cement 168.00 bags 330.00 55,440.00
Sand 10.00 cu.m 2,300.00 23,000.00
Gravel 19.00 cu.m 2,300.00 43,700.00
Sub-Total 122,140.00
B. Labor
Foreman 7.00 day/s 1.00 800.00 5,600.00
Skilled 7.00 day/s 4.00 600.00 16,800.00
Unskilled 7.00 day/s 6.00 400.00 16,800.00
Sub-Total 39,200.00

DIRECT COST(Materials + Labor) 161,340.00


OCM 10.00% of DC 16,134.00
CONTRACTORS PROFIT 10.00% of DC 16,134.00
VAT 5.00% of (DC+OCM+ CP) 9,680.40
TOTAL FOR CONCRETE WORKS 7.00 day/s 203,288.40

V REINFORCING STEEL BARS 2,339.19 kgs

Wall Footing, Columns & Footings, Floor Slab, Roof Beam and Septic Tank

DIRECT COUNTING 16mm 12mm 10mm


Footing 21.00 pcs
Column 43.00 pcs
Footing Tie Beam 73.00 pcs
Wall Footing 4.00 pcs
CHB Vertical & Horizontal Bar 110.00 pcs
Stirrups & Lateral Ties 60.00 pcs
Septic Tank 60.00 pcs
A. Materials
16mm dia x 6m, Reinforced Steel Bar 137.00 pcs 1,297.12 450.00 61,650.00
12mm dia x 6m, Reinforced Steel Bar 110.00 pcs 1,041.48 350.00 38,500.00
10mm dia x 6m, Reinforced Steel Bar 124.00 pcs 458.30 300.00 37,200.00
Ga 16 GI wire 3.00 rolls 2,500.00 7,500.00
Sub-Total 144,850.00
B. Labor
Foreman 7.00 day/s 1.00 800.00 5,600.00
Skilled 7.00 day/s 3.00 600.00 12,600.00
Unskilled 7.00 day/s 6.00 400.00 16,800.00
Sub-Total 35,000.00

DIRECT COST(Materials + Labor) 179,850.00


OCM 10.00% of DC 17,985.00
CONTRACTORS PROFIT 10.00% of DC 17,985.00
VAT 5.00% of (DC+OCM+ CP) 10,791.00
TOTAL FOR REINFORCING STEEL BARS 7.00 day/s 226,611.00

VI FORMWORKS & SCAFOLDING 1.00 lot


Materials( DIRECT COUNTING)
2" x 2" x 10' Coco Lumber 50.00 pcs 166.50 bd.ft 55.00 9,157.50
2" x 3" x 10' Coco Lumber 50.00 pcs 250.00 bd.ft 55.00 13,750.00
1/2'' thk. Ord. Plywood 15.00 pc 1,250.00 18,750.00
CWN #4 2.00 box 1,700.00 3,400.00
CWN #3 2.00 box 1,700.00 3,400.00
CWN #2 2.00 box 1,700.00 3,400.00
Sub-Total 51,857.50
Labor
Foreman 3.00 day/s 1.00 800.00 2,400.00
Skilled 3.00 day/s 2.00 600.00 3,600.00
Unskilled 3.00 day/s 4.00 400.00 4,800.00
Sub-Total 10,800.00

DIRECT COST(Materials + Labor) 62,657.50


OCM 10.00% of DC 6,265.75
CONTRACTORS PROFIT 10.00% of DC 6,265.75
VAT 5.00% of (DC+OCM+ CP) 3,759.45
TOTAL FOR FORMWORKS & SCAFOLDING 3.00 day/s 78,948.45

VII MASONRY WORKS 188.00 sq.m

Wall Area
Total Wall Perimeter 61.00 m
Height 2.50 m
Area 153.00 sq.m
Eaves sq.m
Stairs sq.m
Septic Tank 35.00 sq.m
Area accummulated by Doors and windows sq.m
Total Wall Area 188.00 sq.m

Cement & Sand Mortar Factor


Cement Mortar Factor ''Class D'' 0.328
Sand Mortar Factor ''Class D'' 0.0435
Cement & Sand Plastering Ratio(2 face)
Cement Plastering Factor ''Class A''25mm 0.900
Sand Plastering Factor ''Class A''25mm 0.050

CHB Laying
A. Materials
4''CHB 2,350.00 pcs 35.00 82,250.00
Portland Cement 62.00 bags 330.00 20,460.00
Sand 9.00 cum 2,300.00 20,700.00
Sub-Total 123,410.00
B. Labor
Foreman 7.00 day/s 1.00 800.00 5,600.00
Skilled 7.00 day/s 6.00 600.00 25,200.00
Unskilled 7.00 day/s 6.00 400.00 16,800.00
Sub-Total 47,600.00
Plastering
A. Materials
Portland Cement 170.00 bags 330.00 56,100.00
Sand 10.00 cum 2,300.00 23,000.00
Sub-Total 79,100.00
B. Labor
Foreman 5.00 day/s 1.00 800.00 4,000.00
Skilled 5.00 day/s 6.00 600.00 18,000.00
Unskilled 5.00 day/s 6.00 400.00 12,000.00
Sub-Total 34,000.00

DIRECT COST(Materials + Labor) 284,110.00


OCM 10.00% of DC 28,411.00
CONTRACTORS PROFIT 10.00% of DC 28,411.00
VAT 5.00% of (DC+OCM+ CP) 17,046.42
TOTAL FOR MASONRY WORKS 5.00 day/s 357,978.42

VIII STEEL WORKS 1.00 lot


Roof Frame & Wall Frame
A. Materials
C-Type Purlins 2''x6''x20' 20.00 pcs 1,500.00 30,000.00
C-Type Purlins 2''x3''x20' 122.00 pcs 900.00 109,800.00
Epoxy Primer 5.00 gal 800.00 4,000.00
Paint Thinner 3.00 gal 600.00 1,800.00
Baby roller brush 6.00 pcs 250.00 1,500.00
3'' paint brush 6.00 pcs 50.00 300.00
1/2' X 12' X 8'. Fiber Cement (Facia Board) 7.00 pcs 650.00 4,550.00
Circular Cutting Disc 12''diam 5.00 pcs 300.00 1,500.00
1/8''diam. Ord. Welding rod, 2.5kgs/box 5.00 box 500.00 2,500.00
2'' Block Screw 3,000.00 pcs 3.00 9,000.00
Sub-Total 164,950.00
B. Labor
Foreman 7.00 day/s 1.00 800.00 5,600.00
Skilled 7.00 day/s 2.00 600.00 8,400.00
Unskilled 7.00 day/s 4.00 400.00 11,200.00
Sub-Total 25,200.00

DIRECT COST(Materials + Labor+ Equipment) 190,150.00


OCM 10.00% of DC 19,015.00
CONTRACTORS PROFIT 10.00% of DC 19,015.00
VAT 5.00% of (DC+OCM+ CP) 11,409.00
TOTAL FOR STEEL WORKS 7.00 day/s 239,589.00

IX TINSMITRY WORKS 1.00 lot


A. Materials
Pre Painted Ribtype Longspan 16' 50.00 pcs 2,000.00 100,000.00
Pre Painted Flashing 11.00 pcs 450.00 4,950.00
Pre Painted Gutter 4.00 pcs 450.00 1,800.00
2'' Texscrew 2,500.00 pcs 3.00 7,500.00
1/2 ltr-Vulcaseal 6.00 can 500.00 3,000.00
Sub-Total 117,250.00
B. Labor
Foreman 5.00 day/s 1.00 800.00 4,000.00
Skilled 5.00 day/s 4.00 600.00 12,000.00
Unskilled 5.00 day/s 4.00 400.00 8,000.00
Sub-Total 24,000.00

DIRECT COST(Materials + Labor) 141,250.00


OCM 10.00% of DC 14,125.00
CONTRACTORS PROFIT 10.00% of DC 14,125.00
VAT 5.00% of (DC+OCM+ CP) 8,475.00
TOTAL FOR TINSMITRY WORKS 5.00 day/s 177,975.00

X DOORS AND WINDOWS 1.00 lot


DOORS

D - 1, (4m x 2.10m) Double Bi-Fold Longspan Door on Steel Frame 4.00 set 10,000.00 40,000.00

D - 2, (.75m x 2.10m) Panel Type Hinged Door on Hard Wood Jamb/Frames


1.00 set 7,500.00 7,500.00
(Good Lumbe)
Lockset (High Quality Doorknob) 1.00 sets 800.00 800.00
(3-1/2" x 3-1/2")Heavy Duty Loose Pin Hinges 1.00 sets 250.00 250.00
Sub-Total 48,550.00
B. Labor
Foreman 5.00 day/s 1.00 800.00 4,000.00
Skilled 5.00 day/s 2.00 600.00 6,000.00
Unskilled 5.00 day/s 2.00 400.00 4,000.00
Sub-Total 14,000.00

DIRECT COST(Materials + Labor) 62,550.00


OCM 10.00% of DC 6,255.00
CONTRACTORS PROFIT 10.00% of DC 6,255.00
VAT 5.00% of (DC+OCM+ CP) 3,753.00
TOTAL FOR DOORS AND WINDOWS 5.00 day/s 78,813.00

XII PLUMBING WORKS 1.00 Lot


Sewer Line
A. Materials
Flush type Water Closet 1.00 set 2,500.00 2,500.00
Wall Hang Type Lavatory 1.00 set 1,500.00 1,500.00
3'' x 3.0m dia. PVC Pipe Orange (S1000) 4.00 pcs. 750.00 3,000.00
4'' dia. PVC Floor Drain 1.00 pcs. 200.00 200.00
4" dia. X 900 PVC Bend Elbow 4.00 pcs. 300.00 1,200.00
4" dia. PVC Tee 4.00 pcs. 350.00 1,400.00
4" dia. PVC Wye 4.00 pcs. 350.00 1,400.00
4" dia. Clean Out 4.00 pcs. 200.00 800.00
2" x 3.0m PV Pipe 3.00 pcs. 380.00 1,140.00
2" dia. X 900 PVC Bend Elbow 3.00 pcs. 200.00 600.00
Solvent Cement, 250cc 2.00 can 300.00 600.00
Sub-Total 14,340.00
B. Labor
Foreman 5.00 day/s 1.00 800.00 4,000.00
Skilled 5.00 day/s 2.00 600.00 6,000.00
Unskilled 5.00 day/s 2.00 400.00 4,000.00
Sub-Total 14,000.00

DIRECT COST(Materials + Labor) 28,340.00


OCM 10.00% of DC 2,834.00
CONTRACTORS PROFIT 10.00% of DC 2,834.00
VAT 5.00% of (DC+OCM+ CP) 1,700.40
TOTAL FOR PLUMBING WORKS 5.00 day/s 35,708.40

XIII ELECTRICAL WORKS 1.00 Lot


Interior Rough in
A. Materials
Junction Box, 4" x 4" PVC 5.00 pcs. 100.00 500.00
Utility Box, 2" x 4" PVC 5.00 pcs. 100.00 500.00
1/2" diam. PVC Pipe Orange 10.00 pcs. 150.00 1,500.00
Sub-Total 2,500.00
XII. B. Wires & Fixtures
A. Materials
Panel Box. Flush Type, 4 Branches 12.00 sets 1,500.00 18,000.00
5W LED Bulb 5.00 pcs 200.00 1,000.00
24W LED tube 5.00 pcs 200.00 1,000.00
Receptacle 5.00 sets 150.00 750.00
2.0 mm2 THW Wire, Stranded 1.00 box 2,250.00 2,250.00
3.5 mm2 THW Wire, Stranded 1.00 box 3,250.00 3,250.00
Duplex C.O. w/ Plate 5.00 pcs 150.00 750.00
3-Gang Switch w/ Plate 1.00 pcs 150.00 150.00
1-Gang Switch w/ Plate 1.00 pcs 150.00 150.00
Circuit Breaker - 40Amp. 1.00 pcs 400.00 400.00
Circuit Breaker - 20Amp. 1.00 pcs 400.00 400.00
Circuit Breaker - 15Amp. 2.00 pcs 400.00 800.00
Electrical Tape (Big) 2.00 pcs 350.00 700.00
Sub-Total 29,600.00
B. Labor
Foreman 5.00 day/s 1.00 800.00 4,000.00
Skilled 5.00 day/s 2.00 600.00 6,000.00
Unskilled 5.00 day/s 2.00 400.00 4,000.00
Sub-Total 14,000.00

DIRECT COST(Materials + Labor) 46,100.00


OCM 10.00% of DC 4,610.00
CONTRACTORS PROFIT 10.00% of DC 4,610.00
VAT 5.00% of (DC+OCM+ CP) 2,766.00
TOTAL FOR PLUMBING WORKS 5.00 day/s 58,086.00

XIV PAINTING WORKS 376.00 sq.m


A. Materials
Skim Coat 20kgs/saks 10.00 Saks 600.00 6,000.00
Flat Latex White 5.00 Pails 3,000.00 15,000.00
Baby Roller 4" 4.00 pcs. 150.00 600.00
Paint Roller 7" with Pan 4.00 set 450.00 1,800.00
Sandpaper #100 10.00 pcs. 50.00 500.00
Sandpaper #80 10.00 pcs. 50.00 500.00
Paleta 10.00 pairs 50.00 500.00
Sub-Total 24,900.00
B. Labor
Foreman 5.00 day/s 1.00 800.00 4,000.00
Skilled 5.00 day/s 2.00 600.00 6,000.00
Unskilled 5.00 day/s 4.00 400.00 8,000.00
Sub-Total 18,000.00

DIRECT COST(Materials + Labor) 42,900.00


OCM 10.00% of DC 4,290.00
CONTRACTORS PROFIT 10.00% of DC 4,290.00
VAT 5.00% of (DC+OCM+ CP) 2,574.00
TOTAL FOR PAINTING WORKS 5.00 day/s 54,054.00

A+B TOTAL PROJECT COST 69.00 day/s 1,606,661.97


SUMMARY
A DIRECT COST
Material Cost 1.00 lot 931,842.55 931,842.55
Labor
a.Foreman 76.00 days 800.00 60,800.00
b.skilled 228.00 days 600.00 136,800.00
c.unskilled 365.00 days 400.00 146,000.00
A TOTAL DIREC T COST 1,275,442.55
B INDIRECT COST
OCM 10.00% of DC 1.00 lot 69,366.32 127,167.63
CONTRACTORS PROFIT 10.00% of DC 1.00 lot 86,707.90 127,544.26
VAT 5.00% of (DC+OCM+ CP) 1.00 lot 51,157.66 76,507.54
B TOTAL INDIREC T COST 331,219.42
A+B TOTAL PROJECT COST 1,606,661.97
662,438.84

Prepared by:

ENGR. HASSAN Y. ALASKA


CIVIL ENGINEER

You might also like